Intrinsic value for Baidu (BIDU) 2008

Input......
CurrentYear:2008
YearsToBackLooking:4
YearsToForwardLooking:10
SafetyMargin:0.5
52WeeksHigh:361.99
52WeeksLow:100.50
ExpectedROI:0.15
EPSHistory(YearsToBackLooking yrs):4.39,2.42,1.08,0.18
AvgPriceHistory(YearsToBackLooking yrs):247.21,234.88,87.75,96.30
DividendHistory(YearsToBackLooking yrs):0,0,0,0

Output......
Average EPS annual growth rate:235.1597%
Average Price/Eearning Ratio:192.405
Average dividend: $0
Average dividend payout: 0%
Forecasted price in year 2018: $1.510771E+08
future value in year 2018: $1.510771E+08
intrinsic value: $3.734394E+07
safe price by intrinsic value: $1.867197E+07
safe price by yearly high yearly low: $231.245